{ "ticker": { "uuid": "80c050cc-907e-4c23-a2c3-55dd5e326c31", "symbol": "NEGG", "name": "Newegg Commerce Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/80c050cc-907e-4c23-a2c3-55dd5e326c31/", "api_url": "https://sharemaestro.com/factors/api/tickers/80c050cc-907e-4c23-a2c3-55dd5e326c31/" }, "ticker_metadata": { "id": 7304, "uuid": "80c050cc-907e-4c23-a2c3-55dd5e326c31", "symbol": "NEGG", "name": "Newegg Commerce Inc", "asset_type": "equity", "market_cap": 390309000, "stock_exchange_id": 2, "industry": "Internet Retail", "sector": "Consumer Cyclical", "description": "Newegg Commerce, Inc. owns and operates Newegg.com, an online electronics retail platform in the United States.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "80c050cc-907e-4c23-a2c3-55dd5e326c31", "symbol": "NEGG", "name": "Newegg Commerce Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/80c050cc-907e-4c23-a2c3-55dd5e326c31/", "api_url": "https://sharemaestro.com/factors/api/tickers/80c050cc-907e-4c23-a2c3-55dd5e326c31/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 17.34, "market_cap": 363672860.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0178, "shareholder_yield": 0, "roe": -0.029, "piotroski_f_score": 4, "momentum_12_1": 1.4529, "volatility_252d": 2.4693 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:25.921605+00:00", "batch_id": "" }, "size": { "price_close": 17.34, "market_cap": 363672860.4, "market_cap_usd": 363672860.4, "enterprise_value": 322446860.4, "shares_outstanding": 20973060, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.16, "ptbv_ratio": 2.16, "ps_ratio": 0.2518, "pcf_ratio": null, "pfcf_ratio": -14.9771, "ev_ebitda": 56.2636, "ev_ebit": -172.5237, "ev_sales": 0.2232, "ev_fcf": -13.2793, "earnings_yield": null, "fcf_yield": -0.0753, "price_to_sales": 0.2518, "price_to_book": 2.16, "price_to_cashflow": null, "ebitda_to_ev": 0.0178, "sales_yield": 4.4797 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1166, "operating_margin": -0.0013, "net_margin": -0.0034, "ebitda_margin": 0.004, "fcf_margin": -0.0168, "roe": -0.029, "roa": -0.013, "roic": -0.011, "roc_greenblatt": null, "asset_turnover": 3.8459, "cash_conversion": 4.9748, "accruals_ratio": 0.0588, "sbc_to_revenue": 0.015, "piotroski_f_score": 4, "altman_z_score": 4.6026, "earnings_stability_5y": 1.5494, "revenue_stability_5y": 0.2372, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4485, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2308, "net_debt_to_ebitda": -7.1935, "debt_to_assets": 0.0421, "interest_coverage": -1.8523, "current_ratio": 1.707, "quick_ratio": 0.6321, "net_debt": -41226000, "local_beta": 0.0118, "volatility_252d": 2.4693, "volatility_60d": 2.2915, "max_drawdown_12m": -0.8284, "risk_adjusted_momentum": 0.5884 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.0566, "revenue_growth_5y_cagr": -0.0734, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.4524, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3203, "price_return_3m": -0.5923, "price_return_6m": -0.7659, "price_return_9m": -0.607, "price_return_12m": 0.6673, "price_return_12m_ex1m": 1.4529, "momentum_6m": -0.7659, "momentum_12m": 0.6673, "momentum_12_1": 1.4529, "distance_from_52w_high": -0.8284, "distance_from_52w_low": 0.8526, "relative_strength": 0.5094 }, "raw_ttm": { "revenue_ttm": 1444468000, "gross_profit_ttm": 168462000, "ebit_ttm": -1869000, "ebitda_ttm": 5731000, "net_income_ttm": -4881000, "eps_diluted_ttm": -0.2327, "operating_cash_flow_ttm": -26973000, "capital_expenditure_ttm": 2691000, "fcf_ttm": -24282000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1009000, "cash_and_equivalents": 57050000, "total_current_assets": 270501000, "total_current_liabilities": 158469000, "net_ppe": null, "total_assets": 375586000, "total_debt": 15824000, "total_equity": 168365000, "net_working_capital": 70806000, "book_value_per_share": 8.0277, "retained_earnings": -171103000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.0277 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.445, "os_score": 0.41, "value_percentile": 0.45, "quality_percentile": 0.44, "momentum_percentile": 0.44, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2099, "ticker_id": 7304, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:25.921605+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.34, "market_cap": 363672860.4, "market_cap_usd": 363672860.4, "enterprise_value": 322446860.4, "shares_outstanding": 20973060, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.16002649, "ptbv_ratio": 2.16002649, "ps_ratio": 0.25176941, "pcf_ratio": null, "pfcf_ratio": -14.97705545, "ev_ebitda": 56.26362945, "ev_ebit": -172.52373483, "ev_sales": 0.2232288, "ev_fcf": -13.27925461, "earnings_yield": null, "fcf_yield": -0.07530543, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11662564, "operating_margin": -0.0012939, "net_margin": -0.0033791, "ebitda_margin": 0.00396755, "fcf_margin": -0.01681034, "roe": -0.02899059, "roa": -0.01299569, "roic": -0.01102533, "roc_greenblatt": null, "asset_turnover": 3.8459048, "cash_conversion": 4.97480025, "accruals_ratio": 0.05882008, "sbc_to_revenue": 0.01499445, "debt_to_equity": 1.23078431, "net_debt_to_ebitda": -7.19350899, "debt_to_assets": 0.0421315, "interest_coverage": -1.85232904, "current_ratio": 1.70696477, "quick_ratio": 0.63212363, "net_debt": -41226000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.05658339, "revenue_growth_5y_cagr": -0.07341606, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.45236595, "piotroski_f_score": 4, "altman_z_score": 4.60263845, "earnings_stability_5y": 1.54938, "revenue_stability_5y": 0.237231, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.32026656, "price_return_3m": -0.5922878, "price_return_6m": -0.76586551, "price_return_9m": -0.60698096, "price_return_12m": 0.66730769, "price_return_12m_ex1m": 1.45288462, "distance_from_52w_high": -0.82835082, "distance_from_52w_low": 0.8525641, "relative_strength": 0.50936664, "local_beta": 0.0118, "volatility_252d": 2.469345, "volatility_60d": 2.291453, "max_drawdown_12m": -0.82835082, "revenue_ttm": 1444468000, "gross_profit_ttm": 168462000, "ebit_ttm": -1869000, "ebitda_ttm": 5731000, "net_income_ttm": -4881000, "eps_diluted_ttm": -0.23272713, "operating_cash_flow_ttm": -26973000, "capital_expenditure_ttm": 2691000, "fcf_ttm": -24282000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1009000, "cash_and_equivalents": 57050000, "total_current_assets": 270501000, "total_current_liabilities": 158469000, "net_ppe": null, "total_assets": 375586000, "total_debt": 15824000, "total_equity": 168365000, "net_working_capital": 70806000, "book_value_per_share": 8.02767932, "retained_earnings": -171103000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.02767932, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.34, "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.029, "momentum_12_1": 1.4529, "complete_fields": { "id": 2099, "ticker_id": 7304, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:25.921605+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.34, "market_cap": 363672860.4, "market_cap_usd": 363672860.4, "enterprise_value": 322446860.4, "shares_outstanding": 20973060, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.16002649, "ptbv_ratio": 2.16002649, "ps_ratio": 0.25176941, "pcf_ratio": null, "pfcf_ratio": -14.97705545, "ev_ebitda": 56.26362945, "ev_ebit": -172.52373483, "ev_sales": 0.2232288, "ev_fcf": -13.27925461, "earnings_yield": null, "fcf_yield": -0.07530543, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11662564, "operating_margin": -0.0012939, "net_margin": -0.0033791, "ebitda_margin": 0.00396755, "fcf_margin": -0.01681034, "roe": -0.02899059, "roa": -0.01299569, "roic": -0.01102533, "roc_greenblatt": null, "asset_turnover": 3.8459048, "cash_conversion": 4.97480025, "accruals_ratio": 0.05882008, "sbc_to_revenue": 0.01499445, "debt_to_equity": 1.23078431, "net_debt_to_ebitda": -7.19350899, "debt_to_assets": 0.0421315, "interest_coverage": -1.85232904, "current_ratio": 1.70696477, "quick_ratio": 0.63212363, "net_debt": -41226000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.05658339, "revenue_growth_5y_cagr": -0.07341606, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.45236595, "piotroski_f_score": 4, "altman_z_score": 4.60263845, "earnings_stability_5y": 1.54938, "revenue_stability_5y": 0.237231, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.32026656, "price_return_3m": -0.5922878, "price_return_6m": -0.76586551, "price_return_9m": -0.60698096, "price_return_12m": 0.66730769, "price_return_12m_ex1m": 1.45288462, "distance_from_52w_high": -0.82835082, "distance_from_52w_low": 0.8525641, "relative_strength": 0.50936664, "local_beta": 0.0118, "volatility_252d": 2.469345, "volatility_60d": 2.291453, "max_drawdown_12m": -0.82835082, "revenue_ttm": 1444468000, "gross_profit_ttm": 168462000, "ebit_ttm": -1869000, "ebitda_ttm": 5731000, "net_income_ttm": -4881000, "eps_diluted_ttm": -0.23272713, "operating_cash_flow_ttm": -26973000, "capital_expenditure_ttm": 2691000, "fcf_ttm": -24282000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1009000, "cash_and_equivalents": 57050000, "total_current_assets": 270501000, "total_current_liabilities": 158469000, "net_ppe": null, "total_assets": 375586000, "total_debt": 15824000, "total_equity": 168365000, "net_working_capital": 70806000, "book_value_per_share": 8.02767932, "retained_earnings": -171103000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.02767932, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 57, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 1444468000, "cost_of_revenue": 1276006000, "gross_profit": 168462000, "ebit": -1869000, "ebitda": 5731000, "pretax_income": -2878000, "tax_provision": 2003000, "net_income": -4881000, "net_income_to_common": -4881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107798000, "total_current_assets": 360608000, "total_assets": 468907000, "short_term_debt": 19794000, "long_term_debt": null, "total_debt": 19794000, "total_liabilities": 308199000, "total_equity": 160708000, "shares_outstanding": 20114000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -26973000, "capital_expenditure": 2691000, "free_cash_flow": -24282000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129139, "ticker_id": 7304, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1869000", "ebitda": "5731000", "netIncome": "-4881000", "grossProfit": "168462000", "depreciation": "None", "totalRevenue": "1444468000", "costOfRevenue": "1276006000", "interestIncome": "2325000", "incomeBeforeTax": "-2878000", "interestExpense": "1009000", "operatingIncome": "-9538000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2003000", "reportedCurrency": "USD", "netInterestIncome": "1316000", "nonInterestIncome": "None", "operatingExpenses": "178000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1276006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7600000", "sellingGeneralAndAdministrative": "157400000", "netIncomeFromContinuingOperations": "-4881000" }, "balance": { "goodwill": "None", "inventory": "166262000", "commonStock": "9165000", "currentDebt": "None", "investments": "None", "totalAssets": "468907000", "longTermDebt": "None", "shortTermDebt": "19794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-178908000", "totalLiabilities": "308199000", "otherCurrentAssets": "24097000", "totalCurrentAssets": "360608000", "currentLongTermDebt": "6276000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108299000", "currentAccountsPayable": "160252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63250000", "totalShareholderEquity": "160708000", "capitalLeaseObligations": "56974000", "otherCurrentLiabilities": "38297000", "totalCurrentLiabilities": "256512000", "otherNonCurrentLiabilities": "5698000", "totalNonCurrentLiabilities": "51687000", "cashAndShortTermInvestments": "107798000", "commonStockSharesOutstanding": "20114000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4881000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-70947000", "operatingCashflow": "-26973000", "capitalExpenditures": "2691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35577000", "cashflowFromInvestment": "105000", "stockBasedCompensation": "21659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7591000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1444468000, "cost_of_revenue": 1276006000, "gross_profit": 168462000, "research_and_development": null, "selling_general_admin": 157400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1869000, "depreciation_amortisation": 7600000, "ebitda": 5731000, "interest_expense": 1009000, "interest_income": null, "other_non_operating": null, "pretax_income": -2878000, "tax_provision": 2003000, "effective_tax_rate": null, "net_income": -4881000, "net_income_continuing_ops": -4881000, "net_income_to_common": -4881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107798000, "short_term_investments": null, "net_receivables": 62451000, "inventory": 166262000, "other_current_assets": null, "total_current_assets": 360608000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108299000, "total_assets": 468907000, "short_term_debt": 19794000, "accounts_payable": 160252000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256512000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51687000, "total_liabilities": 308199000, "total_debt": 19794000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178908000, "total_equity": 160708000, "shares_outstanding": 20114000, "operating_cash_flow": -26973000, "stock_based_compensation": 21659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 105000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35577000, "free_cash_flow": -24282000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1869000", "ebitda": "5731000", "netIncome": "-4881000", "grossProfit": "168462000", "depreciation": "None", "totalRevenue": "1444468000", "costOfRevenue": "1276006000", "interestIncome": "2325000", "incomeBeforeTax": "-2878000", "interestExpense": "1009000", "operatingIncome": "-9538000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2003000", "reportedCurrency": "USD", "netInterestIncome": "1316000", "nonInterestIncome": "None", "operatingExpenses": "178000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1276006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7600000", "sellingGeneralAndAdministrative": "157400000", "netIncomeFromContinuingOperations": "-4881000" }, "balance": { "goodwill": "None", "inventory": "166262000", "commonStock": "9165000", "currentDebt": "None", "investments": "None", "totalAssets": "468907000", "longTermDebt": "None", "shortTermDebt": "19794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-178908000", "totalLiabilities": "308199000", "otherCurrentAssets": "24097000", "totalCurrentAssets": "360608000", "currentLongTermDebt": "6276000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108299000", "currentAccountsPayable": "160252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63250000", "totalShareholderEquity": "160708000", "capitalLeaseObligations": "56974000", "otherCurrentLiabilities": "38297000", "totalCurrentLiabilities": "256512000", "otherNonCurrentLiabilities": "5698000", "totalNonCurrentLiabilities": "51687000", "cashAndShortTermInvestments": "107798000", "commonStockSharesOutstanding": "20114000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4881000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-70947000", "operatingCashflow": "-26973000", "capitalExpenditures": "2691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35577000", "cashflowFromInvestment": "105000", "stockBasedCompensation": "21659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7591000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 1235576000, "cost_of_revenue": 1114791000, "gross_profit": 120785000, "ebit": -43654000, "ebitda": -32951000, "pretax_income": -44606000, "tax_provision": -1278000, "net_income": -43328000, "net_income_to_common": -43328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99742000, "total_current_assets": 283645000, "total_assets": 407321000, "short_term_debt": 19677000, "long_term_debt": null, "total_debt": 19677000, "total_liabilities": 301229000, "total_equity": 106092000, "shares_outstanding": 19285000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -821000, "capital_expenditure": 3618000, "free_cash_flow": 2797000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129143, "ticker_id": 7304, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43654000", "ebitda": "-32951000", "netIncome": "-43328000", "grossProfit": "120785000", "depreciation": "None", "totalRevenue": "1235576000", "costOfRevenue": "1114791000", "interestIncome": "2721000", "incomeBeforeTax": "-44606000", "interestExpense": "952000", "operatingIncome": "-51551000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1278000", "reportedCurrency": "USD", "netInterestIncome": "1769000", "nonInterestIncome": "None", "operatingExpenses": "172036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1114791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10703000", "sellingGeneralAndAdministrative": "158300000", "netIncomeFromContinuingOperations": "-43328000" }, "balance": { "goodwill": "None", "inventory": "98537000", "commonStock": "8512000", "currentDebt": "None", "investments": "None", "totalAssets": "407321000", "longTermDebt": "None", "shortTermDebt": "19677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-174027000", "totalLiabilities": "301229000", "otherCurrentAssets": "18551000", "totalCurrentAssets": "283645000", "currentLongTermDebt": "7069000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "66815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "123676000", "currentAccountsPayable": "148279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72995000", "totalShareholderEquity": "106092000", "capitalLeaseObligations": "65926000", "otherCurrentLiabilities": "34545000", "totalCurrentLiabilities": "243573000", "otherNonCurrentLiabilities": "2467000", "totalNonCurrentLiabilities": "57656000", "cashAndShortTermInvestments": "99742000", "commonStockSharesOutstanding": "19285000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "32882000", "operatingCashflow": "-821000", "capitalExpenditures": "3618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6053000", "cashflowFromInvestment": "2445000", "stockBasedCompensation": "27255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1235576000, "cost_of_revenue": 1114791000, "gross_profit": 120785000, "research_and_development": null, "selling_general_admin": 158300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43654000, "depreciation_amortisation": 10703000, "ebitda": -32951000, "interest_expense": 952000, "interest_income": null, "other_non_operating": null, "pretax_income": -44606000, "tax_provision": -1278000, "effective_tax_rate": null, "net_income": -43328000, "net_income_continuing_ops": -43328000, "net_income_to_common": -43328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99742000, "short_term_investments": null, "net_receivables": 66815000, "inventory": 98537000, "other_current_assets": null, "total_current_assets": 283645000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 123676000, "total_assets": 407321000, "short_term_debt": 19677000, "accounts_payable": 148279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243573000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 57656000, "total_liabilities": 301229000, "total_debt": 19677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -174027000, "total_equity": 106092000, "shares_outstanding": 19285000, "operating_cash_flow": -821000, "stock_based_compensation": 27255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6053000, "free_cash_flow": 2797000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43654000", "ebitda": "-32951000", "netIncome": "-43328000", "grossProfit": "120785000", "depreciation": "None", "totalRevenue": "1235576000", "costOfRevenue": "1114791000", "interestIncome": "2721000", "incomeBeforeTax": "-44606000", "interestExpense": "952000", "operatingIncome": "-51551000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1278000", "reportedCurrency": "USD", "netInterestIncome": "1769000", "nonInterestIncome": "None", "operatingExpenses": "172036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1114791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10703000", "sellingGeneralAndAdministrative": "158300000", "netIncomeFromContinuingOperations": "-43328000" }, "balance": { "goodwill": "None", "inventory": "98537000", "commonStock": "8512000", "currentDebt": "None", "investments": "None", "totalAssets": "407321000", "longTermDebt": "None", "shortTermDebt": "19677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-174027000", "totalLiabilities": "301229000", "otherCurrentAssets": "18551000", "totalCurrentAssets": "283645000", "currentLongTermDebt": "7069000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "66815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "123676000", "currentAccountsPayable": "148279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72995000", "totalShareholderEquity": "106092000", "capitalLeaseObligations": "65926000", "otherCurrentLiabilities": "34545000", "totalCurrentLiabilities": "243573000", "otherNonCurrentLiabilities": "2467000", "totalNonCurrentLiabilities": "57656000", "cashAndShortTermInvestments": "99742000", "commonStockSharesOutstanding": "19285000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "32882000", "operatingCashflow": "-821000", "capitalExpenditures": "3618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6053000", "cashflowFromInvestment": "2445000", "stockBasedCompensation": "27255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 1496963000, "cost_of_revenue": 1329406000, "gross_profit": 167557000, "ebit": -59131000, "ebitda": -45694000, "pretax_income": -61672000, "tax_provision": -2682000, "net_income": -58990000, "net_income_to_common": -58990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102512000, "total_current_assets": 344451000, "total_assets": 499047000, "short_term_debt": 21328000, "long_term_debt": 1110000, "total_debt": 22438000, "total_liabilities": 369655000, "total_equity": 129392000, "shares_outstanding": 18927850, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3839000, "capital_expenditure": 30265000, "free_cash_flow": 26426000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129148, "ticker_id": 7304, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59131000", "ebitda": "-45694000", "netIncome": "-58990000", "grossProfit": "167557000", "depreciation": "None", "totalRevenue": "1496963000", "costOfRevenue": "1329406000", "interestIncome": "2348000", "incomeBeforeTax": "-61672000", "interestExpense": "2541000", "operatingIncome": "-71084000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2682000", "reportedCurrency": "USD", "netInterestIncome": "-193000", "nonInterestIncome": "None", "operatingExpenses": "238641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1329406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13437000", "sellingGeneralAndAdministrative": "225941000", "netIncomeFromContinuingOperations": "-58990000" }, "balance": { "goodwill": "None", "inventory": "136164000", "commonStock": "8311999", "currentDebt": "None", "investments": "None", "totalAssets": "499047000", "longTermDebt": "1110000", "shortTermDebt": "21328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-130699000", "totalLiabilities": "369655000", "otherCurrentAssets": "18204000", "totalCurrentAssets": "344451000", "currentLongTermDebt": "7598000", "longTermInvestments": "2250000", "shortTermInvestments": "3962000", "currentNetReceivables": "83609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169784999", "currentAccountsPayable": "206588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90564000", "totalShareholderEquity": "129392000", "capitalLeaseObligations": "81856000", "otherCurrentLiabilities": "29174000", "totalCurrentLiabilities": "296544000", "otherNonCurrentLiabilities": "1894000", "totalNonCurrentLiabilities": "73111000", "cashAndShortTermInvestments": "102512000", "commonStockSharesOutstanding": "18927850", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58990000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16781000", "operatingCashflow": "-3839000", "capitalExpenditures": "30265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1560000", "cashflowFromInvestment": "-14254000", "stockBasedCompensation": "33660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1496963000, "cost_of_revenue": 1329406000, "gross_profit": 167557000, "research_and_development": null, "selling_general_admin": 225941000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59131000, "depreciation_amortisation": 13437000, "ebitda": -45694000, "interest_expense": 2541000, "interest_income": null, "other_non_operating": null, "pretax_income": -61672000, "tax_provision": -2682000, "effective_tax_rate": null, "net_income": -58990000, "net_income_continuing_ops": -58990000, "net_income_to_common": -58990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102512000, "short_term_investments": 3962000, "net_receivables": 83609000, "inventory": 136164000, "other_current_assets": null, "total_current_assets": 344451000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 169784999, "total_assets": 499047000, "short_term_debt": 21328000, "accounts_payable": 206588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296544000, "long_term_debt": 1110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73111000, "total_liabilities": 369655000, "total_debt": 22438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130699000, "total_equity": 129392000, "shares_outstanding": 18927850, "operating_cash_flow": -3839000, "stock_based_compensation": 33660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14254000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1560000, "free_cash_flow": 26426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59131000", "ebitda": "-45694000", "netIncome": "-58990000", "grossProfit": "167557000", "depreciation": "None", "totalRevenue": "1496963000", "costOfRevenue": "1329406000", "interestIncome": "2348000", "incomeBeforeTax": "-61672000", "interestExpense": "2541000", "operatingIncome": "-71084000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2682000", "reportedCurrency": "USD", "netInterestIncome": "-193000", "nonInterestIncome": "None", "operatingExpenses": "238641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1329406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13437000", "sellingGeneralAndAdministrative": "225941000", "netIncomeFromContinuingOperations": "-58990000" }, "balance": { "goodwill": "None", "inventory": "136164000", "commonStock": "8311999", "currentDebt": "None", "investments": "None", "totalAssets": "499047000", "longTermDebt": "1110000", "shortTermDebt": "21328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-130699000", "totalLiabilities": "369655000", "otherCurrentAssets": "18204000", "totalCurrentAssets": "344451000", "currentLongTermDebt": "7598000", "longTermInvestments": "2250000", "shortTermInvestments": "3962000", "currentNetReceivables": "83609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "169784999", "currentAccountsPayable": "206588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90564000", "totalShareholderEquity": "129392000", "capitalLeaseObligations": "81856000", "otherCurrentLiabilities": "29174000", "totalCurrentLiabilities": "296544000", "otherNonCurrentLiabilities": "1894000", "totalNonCurrentLiabilities": "73111000", "cashAndShortTermInvestments": "102512000", "commonStockSharesOutstanding": "18927850", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58990000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16781000", "operatingCashflow": "-3839000", "capitalExpenditures": "30265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1560000", "cashflowFromInvestment": "-14254000", "stockBasedCompensation": "33660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 1720273000, "cost_of_revenue": 1503647000, "gross_profit": 216626000, "ebit": -42643000, "ebitda": -31622000, "pretax_income": -43328000, "tax_provision": 14101000, "net_income": -57429000, "net_income_to_common": -57429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122559000, "total_current_assets": 390822000, "total_assets": 542095000, "short_term_debt": 20590000, "long_term_debt": 1404000, "total_debt": 21994000, "total_liabilities": 386873000, "total_equity": 155222000, "shares_outstanding": 18653350, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20480000, "capital_expenditure": 9190000, "free_cash_flow": 29670000, "dividends_paid": 1376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129153, "ticker_id": 7304, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42643000", "ebitda": "-31622000", "netIncome": "-57429000", "grossProfit": "216626000", "depreciation": "None", "totalRevenue": "1720273000", "costOfRevenue": "1503647000", "interestIncome": "1164000", "incomeBeforeTax": "-43328000", "interestExpense": "685000", "operatingIncome": "-49538000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14101000", "reportedCurrency": "USD", "netInterestIncome": "479000", "nonInterestIncome": "None", "operatingExpenses": "266164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1503647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11021000", "sellingGeneralAndAdministrative": "251464000", "netIncomeFromContinuingOperations": "-57429000" }, "balance": { "goodwill": "None", "inventory": "156016000", "commonStock": "8230000", "currentDebt": "None", "investments": "None", "totalAssets": "542095000", "longTermDebt": "1404000", "shortTermDebt": "20590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-71709000", "totalLiabilities": "386873000", "otherCurrentAssets": "23557000", "totalCurrentAssets": "390822000", "currentLongTermDebt": "6325000", "longTermInvestments": "11250000", "shortTermInvestments": "None", "currentNetReceivables": "88690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151273000", "currentAccountsPayable": "207147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "129236000", "shortLongTermDebtTotal": "96832000", "totalShareholderEquity": "155222000", "capitalLeaseObligations": "89103000", "otherCurrentLiabilities": "33753000", "totalCurrentLiabilities": "309768000", "otherNonCurrentLiabilities": "124000", "totalNonCurrentLiabilities": "77105000", "cashAndShortTermInvestments": "122559000", "commonStockSharesOutstanding": "18653350", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "122559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57429000", "profitLoss": "None", "dividendPayout": "1376000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "78766000", "operatingCashflow": "20480000", "capitalExpenditures": "9190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1548000", "cashflowFromInvestment": "-3770000", "stockBasedCompensation": "33939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1514000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1720273000, "cost_of_revenue": 1503647000, "gross_profit": 216626000, "research_and_development": null, "selling_general_admin": 251464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42643000, "depreciation_amortisation": 11021000, "ebitda": -31622000, "interest_expense": 685000, "interest_income": null, "other_non_operating": null, "pretax_income": -43328000, "tax_provision": 14101000, "effective_tax_rate": null, "net_income": -57429000, "net_income_continuing_ops": -57429000, "net_income_to_common": -57429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122559000, "short_term_investments": null, "net_receivables": 88690000, "inventory": 156016000, "other_current_assets": null, "total_current_assets": 390822000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151273000, "total_assets": 542095000, "short_term_debt": 20590000, "accounts_payable": 207147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309768000, "long_term_debt": 1404000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77105000, "total_liabilities": 386873000, "total_debt": 21994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71709000, "total_equity": 155222000, "shares_outstanding": 18653350, "operating_cash_flow": 20480000, "stock_based_compensation": 33939000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3770000, "dividends_paid": 1376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1548000, "free_cash_flow": 29670000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42643000", "ebitda": "-31622000", "netIncome": "-57429000", "grossProfit": "216626000", "depreciation": "None", "totalRevenue": "1720273000", "costOfRevenue": "1503647000", "interestIncome": "1164000", "incomeBeforeTax": "-43328000", "interestExpense": "685000", "operatingIncome": "-49538000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14101000", "reportedCurrency": "USD", "netInterestIncome": "479000", "nonInterestIncome": "None", "operatingExpenses": "266164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1503647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11021000", "sellingGeneralAndAdministrative": "251464000", "netIncomeFromContinuingOperations": "-57429000" }, "balance": { "goodwill": "None", "inventory": "156016000", "commonStock": "8230000", "currentDebt": "None", "investments": "None", "totalAssets": "542095000", "longTermDebt": "1404000", "shortTermDebt": "20590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-71709000", "totalLiabilities": "386873000", "otherCurrentAssets": "23557000", "totalCurrentAssets": "390822000", "currentLongTermDebt": "6325000", "longTermInvestments": "11250000", "shortTermInvestments": "None", "currentNetReceivables": "88690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151273000", "currentAccountsPayable": "207147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "129236000", "shortLongTermDebtTotal": "96832000", "totalShareholderEquity": "155222000", "capitalLeaseObligations": "89103000", "otherCurrentLiabilities": "33753000", "totalCurrentLiabilities": "309768000", "otherNonCurrentLiabilities": "124000", "totalNonCurrentLiabilities": "77105000", "cashAndShortTermInvestments": "122559000", "commonStockSharesOutstanding": "18653350", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "122559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57429000", "profitLoss": "None", "dividendPayout": "1376000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "78766000", "operatingCashflow": "20480000", "capitalExpenditures": "9190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1548000", "cashflowFromInvestment": "-3770000", "stockBasedCompensation": "33939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1514000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 2376225000, "cost_of_revenue": 2050249000, "gross_profit": 325976000, "ebit": 31079000, "ebitda": 41879000, "pretax_income": 30467000, "tax_provision": -5795000, "net_income": 36262000, "net_income_to_common": 36262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99993000, "total_current_assets": 438961000, "total_assets": 626582000, "short_term_debt": 21078000, "long_term_debt": 1843000, "total_debt": 22921000, "total_liabilities": 444300000, "total_equity": 182282000, "shares_outstanding": 21612500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -53286000, "capital_expenditure": 13839000, "free_cash_flow": -39447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129158, "ticker_id": 7304, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31079000", "ebitda": "41879000", "netIncome": "36262000", "grossProfit": "325976000", "depreciation": "None", "totalRevenue": "2376225000", "costOfRevenue": "2050249000", "interestIncome": "1079000", "incomeBeforeTax": "30467000", "interestExpense": "612000", "operatingIncome": "33512000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5795000", "reportedCurrency": "USD", "netInterestIncome": "467000", "nonInterestIncome": "None", "operatingExpenses": "292464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2050249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10800000", "sellingGeneralAndAdministrative": "259664000", "netIncomeFromContinuingOperations": "36262000" }, "balance": { "goodwill": "None", "inventory": "245078000", "commonStock": "8078000", "currentDebt": "None", "investments": "None", "totalAssets": "626582000", "longTermDebt": "1843000", "shortTermDebt": "21078000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14280000", "totalLiabilities": "444300000", "otherCurrentAssets": "30214000", "totalCurrentAssets": "438961000", "currentLongTermDebt": "6475000", "longTermInvestments": "17281000", "shortTermInvestments": "None", "currentNetReceivables": "63676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187621000", "currentAccountsPayable": "220776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144730000", "shortLongTermDebtTotal": "107228000", "totalShareholderEquity": "182282000", "capitalLeaseObligations": "98910000", "otherCurrentLiabilities": "50177000", "totalCurrentLiabilities": "356310000", "otherNonCurrentLiabilities": "53000", "totalNonCurrentLiabilities": "87990000", "cashAndShortTermInvestments": "99993000", "commonStockSharesOutstanding": "21612500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-70830000", "operatingCashflow": "-53286000", "capitalExpenditures": "13839000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12736000", "cashflowFromInvestment": "-13838000", "stockBasedCompensation": "6285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2376225000, "cost_of_revenue": 2050249000, "gross_profit": 325976000, "research_and_development": null, "selling_general_admin": 259664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31079000, "depreciation_amortisation": 10800000, "ebitda": 41879000, "interest_expense": 612000, "interest_income": null, "other_non_operating": null, "pretax_income": 30467000, "tax_provision": -5795000, "effective_tax_rate": null, "net_income": 36262000, "net_income_continuing_ops": 36262000, "net_income_to_common": 36262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99993000, "short_term_investments": null, "net_receivables": 63676000, "inventory": 245078000, "other_current_assets": null, "total_current_assets": 438961000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187621000, "total_assets": 626582000, "short_term_debt": 21078000, "accounts_payable": 220776000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 356310000, "long_term_debt": 1843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87990000, "total_liabilities": 444300000, "total_debt": 22921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14280000, "total_equity": 182282000, "shares_outstanding": 21612500, "operating_cash_flow": -53286000, "stock_based_compensation": 6285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13839000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12736000, "free_cash_flow": -39447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31079000", "ebitda": "41879000", "netIncome": "36262000", "grossProfit": "325976000", "depreciation": "None", "totalRevenue": "2376225000", "costOfRevenue": "2050249000", "interestIncome": "1079000", "incomeBeforeTax": "30467000", "interestExpense": "612000", "operatingIncome": "33512000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-5795000", "reportedCurrency": "USD", "netInterestIncome": "467000", "nonInterestIncome": "None", "operatingExpenses": "292464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2050249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10800000", "sellingGeneralAndAdministrative": "259664000", "netIncomeFromContinuingOperations": "36262000" }, "balance": { "goodwill": "None", "inventory": "245078000", "commonStock": "8078000", "currentDebt": "None", "investments": "None", "totalAssets": "626582000", "longTermDebt": "1843000", "shortTermDebt": "21078000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14280000", "totalLiabilities": "444300000", "otherCurrentAssets": "30214000", "totalCurrentAssets": "438961000", "currentLongTermDebt": "6475000", "longTermInvestments": "17281000", "shortTermInvestments": "None", "currentNetReceivables": "63676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187621000", "currentAccountsPayable": "220776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144730000", "shortLongTermDebtTotal": "107228000", "totalShareholderEquity": "182282000", "capitalLeaseObligations": "98910000", "otherCurrentLiabilities": "50177000", "totalCurrentLiabilities": "356310000", "otherNonCurrentLiabilities": "53000", "totalNonCurrentLiabilities": "87990000", "cashAndShortTermInvestments": "99993000", "commonStockSharesOutstanding": "21612500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-70830000", "operatingCashflow": "-53286000", "capitalExpenditures": "13839000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12736000", "cashflowFromInvestment": "-13838000", "stockBasedCompensation": "6285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 2114872000, "cost_of_revenue": 1841243000, "gross_profit": 273629000, "ebit": 29834000, "ebitda": 38934000, "pretax_income": 32367000, "tax_provision": 1941000, "net_income": 30426000, "net_income_to_common": 30426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156635000, "total_current_assets": 428611000, "total_assets": 557468000, "short_term_debt": 15252000, "long_term_debt": 2088000, "total_debt": 17340000, "total_liabilities": 429971000, "total_equity": 127497000, "shares_outstanding": 19250650, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 84512000, "capital_expenditure": 6156000, "free_cash_flow": 90668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129163, "ticker_id": 7304, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29834000", "ebitda": "38934000", "netIncome": "30426000", "grossProfit": "273629000", "depreciation": "None", "totalRevenue": "2114872000", "costOfRevenue": "1841243000", "interestIncome": "1960", "incomeBeforeTax": "32367000", "interestExpense": "664000", "operatingIncome": "23390000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1941000", "reportedCurrency": "USD", "netInterestIncome": "460000", "nonInterestIncome": "None", "operatingExpenses": "250239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1841243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9100000", "sellingGeneralAndAdministrative": "221239000", "netIncomeFromContinuingOperations": "30426000" }, "balance": { "goodwill": "None", "inventory": "182056000", "commonStock": "7938000", "currentDebt": "None", "investments": "None", "totalAssets": "557468000", "longTermDebt": "2088000", "shortTermDebt": "15252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-50542000", "totalLiabilities": "429971000", "otherCurrentAssets": "22611000", "totalCurrentAssets": "428611000", "currentLongTermDebt": "5557000", "longTermInvestments": "24655000", "shortTermInvestments": "273913000", "currentNetReceivables": "67309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128857000", "currentAccountsPayable": "241502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93023000", "shortLongTermDebtTotal": "56383000", "totalShareholderEquity": "127497000", "capitalLeaseObligations": "48738000", "otherCurrentLiabilities": "58093000", "totalCurrentLiabilities": "388091000", "otherNonCurrentLiabilities": "53000", "totalNonCurrentLiabilities": "41880000", "cashAndShortTermInvestments": "156635000", "commonStockSharesOutstanding": "19250650", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "156635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-76240000", "operatingCashflow": "84512000", "capitalExpenditures": "6156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1732000", "cashflowFromInvestment": "-5236000", "stockBasedCompensation": "1622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7192540", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2114872000, "cost_of_revenue": 1841243000, "gross_profit": 273629000, "research_and_development": null, "selling_general_admin": 221239000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29834000, "depreciation_amortisation": 9100000, "ebitda": 38934000, "interest_expense": 664000, "interest_income": null, "other_non_operating": null, "pretax_income": 32367000, "tax_provision": 1941000, "effective_tax_rate": null, "net_income": 30426000, "net_income_continuing_ops": 30426000, "net_income_to_common": 30426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156635000, "short_term_investments": 273913000, "net_receivables": 67309000, "inventory": 182056000, "other_current_assets": null, "total_current_assets": 428611000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128857000, "total_assets": 557468000, "short_term_debt": 15252000, "accounts_payable": 241502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388091000, "long_term_debt": 2088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41880000, "total_liabilities": 429971000, "total_debt": 17340000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50542000, "total_equity": 127497000, "shares_outstanding": 19250650, "operating_cash_flow": 84512000, "stock_based_compensation": 1622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1732000, "free_cash_flow": 90668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29834000", "ebitda": "38934000", "netIncome": "30426000", "grossProfit": "273629000", "depreciation": "None", "totalRevenue": "2114872000", "costOfRevenue": "1841243000", "interestIncome": "1960", "incomeBeforeTax": "32367000", "interestExpense": "664000", "operatingIncome": "23390000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1941000", "reportedCurrency": "USD", "netInterestIncome": "460000", "nonInterestIncome": "None", "operatingExpenses": "250239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1841243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9100000", "sellingGeneralAndAdministrative": "221239000", "netIncomeFromContinuingOperations": "30426000" }, "balance": { "goodwill": "None", "inventory": "182056000", "commonStock": "7938000", "currentDebt": "None", "investments": "None", "totalAssets": "557468000", "longTermDebt": "2088000", "shortTermDebt": "15252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-50542000", "totalLiabilities": "429971000", "otherCurrentAssets": "22611000", "totalCurrentAssets": "428611000", "currentLongTermDebt": "5557000", "longTermInvestments": "24655000", "shortTermInvestments": "273913000", "currentNetReceivables": "67309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128857000", "currentAccountsPayable": "241502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93023000", "shortLongTermDebtTotal": "56383000", "totalShareholderEquity": "127497000", "capitalLeaseObligations": "48738000", "otherCurrentLiabilities": "58093000", "totalCurrentLiabilities": "388091000", "otherNonCurrentLiabilities": "53000", "totalNonCurrentLiabilities": "41880000", "cashAndShortTermInvestments": "156635000", "commonStockSharesOutstanding": "19250650", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "156635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-76240000", "operatingCashflow": "84512000", "capitalExpenditures": "6156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1732000", "cashflowFromInvestment": "-5236000", "stockBasedCompensation": "1622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7192540", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 1533928000, "cost_of_revenue": 1369054000, "gross_profit": 164874000, "ebit": -14380880, "ebitda": -3672880, "pretax_income": -12402000, "tax_provision": 4589000, "net_income": -16991000, "net_income_to_common": -16991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22834, "total_current_assets": 1677113, "total_assets": 2333953, "short_term_debt": 9793331, "long_term_debt": null, "total_debt": 9793331, "total_liabilities": 3622742, "total_equity": -1288789, "shares_outstanding": 16980000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -10077000, "capital_expenditure": 10283000, "free_cash_flow": 206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129168, "ticker_id": 7304, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14380880", "ebitda": "-3672880", "netIncome": "-16991000", "grossProfit": "164874000", "depreciation": "None", "totalRevenue": "1533928000", "costOfRevenue": "1369054000", "interestIncome": "616390", "incomeBeforeTax": "-12402000", "interestExpense": "2945000", "operatingIncome": "-3802375", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4589000", "reportedCurrency": "USD", "netInterestIncome": "-2359000", "nonInterestIncome": "None", "operatingExpenses": "200878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1369054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10708000", "sellingGeneralAndAdministrative": "203392000", "netIncomeFromContinuingOperations": "-16991000" }, "balance": { "goodwill": "None", "inventory": "1092743", "commonStock": "48630", "currentDebt": "None", "investments": "None", "totalAssets": "2333953", "longTermDebt": "None", "shortTermDebt": "9793331", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-44607198", "totalLiabilities": "3622742", "otherCurrentAssets": "14224867", "totalCurrentAssets": "1677113", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "143478", "currentNetReceivables": "399191", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "656840", "currentAccountsPayable": "226215", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85229000", "shortLongTermDebtTotal": "1208331", "totalShareholderEquity": "-1288789", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "245830089", "totalCurrentLiabilities": "3233112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "389629", "cashAndShortTermInvestments": "22834", "commonStockSharesOutstanding": "16980000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22834", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "110140000", "operatingCashflow": "-10077000", "capitalExpenditures": "10283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49693000", "cashflowFromInvestment": "84682000", "stockBasedCompensation": "744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1533928000, "cost_of_revenue": 1369054000, "gross_profit": 164874000, "research_and_development": null, "selling_general_admin": 203392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14380880, "depreciation_amortisation": 10708000, "ebitda": -3672880, "interest_expense": 2945000, "interest_income": null, "other_non_operating": null, "pretax_income": -12402000, "tax_provision": 4589000, "effective_tax_rate": null, "net_income": -16991000, "net_income_continuing_ops": -16991000, "net_income_to_common": -16991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22834, "short_term_investments": 143478, "net_receivables": 399191, "inventory": 1092743, "other_current_assets": null, "total_current_assets": 1677113, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 656840, "total_assets": 2333953, "short_term_debt": 9793331, "accounts_payable": 226215, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3233112, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 389629, "total_liabilities": 3622742, "total_debt": 9793331, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44607198, "total_equity": -1288789, "shares_outstanding": 16980000, "operating_cash_flow": -10077000, "stock_based_compensation": 744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10283000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 84682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49693000, "free_cash_flow": 206000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14380880", "ebitda": "-3672880", "netIncome": "-16991000", "grossProfit": "164874000", "depreciation": "None", "totalRevenue": "1533928000", "costOfRevenue": "1369054000", "interestIncome": "616390", "incomeBeforeTax": "-12402000", "interestExpense": "2945000", "operatingIncome": "-3802375", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4589000", "reportedCurrency": "USD", "netInterestIncome": "-2359000", "nonInterestIncome": "None", "operatingExpenses": "200878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1369054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10708000", "sellingGeneralAndAdministrative": "203392000", "netIncomeFromContinuingOperations": "-16991000" }, "balance": { "goodwill": "None", "inventory": "1092743", "commonStock": "48630", "currentDebt": "None", "investments": "None", "totalAssets": "2333953", "longTermDebt": "None", "shortTermDebt": "9793331", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-44607198", "totalLiabilities": "3622742", "otherCurrentAssets": "14224867", "totalCurrentAssets": "1677113", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "143478", "currentNetReceivables": "399191", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "656840", "currentAccountsPayable": "226215", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85229000", "shortLongTermDebtTotal": "1208331", "totalShareholderEquity": "-1288789", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "245830089", "totalCurrentLiabilities": "3233112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "389629", "cashAndShortTermInvestments": "22834", "commonStockSharesOutstanding": "16980000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22834", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "110140000", "operatingCashflow": "-10077000", "capitalExpenditures": "10283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49693000", "cashflowFromInvestment": "84682000", "stockBasedCompensation": "744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 559386, "cost_of_revenue": 1171716, "gross_profit": -612330, "ebit": -8872106, "ebitda": -8044476, "pretax_income": -8910002, "tax_provision": 1582000, "net_income": -8910002, "net_income_to_common": -8910002, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 477309, "total_current_assets": 2713362, "total_assets": 5698670, "short_term_debt": 43114999, "long_term_debt": null, "total_debt": 43114999, "total_liabilities": 2582050, "total_equity": 3116620, "shares_outstanding": 17617416, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3629567, "capital_expenditure": 776328, "free_cash_flow": -2853239, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129173, "ticker_id": 7304, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8872106", "ebitda": "-8044476", "netIncome": "-8910002", "grossProfit": "-612330", "depreciation": "None", "totalRevenue": "559386", "costOfRevenue": "1171716", "interestIncome": "561970", "incomeBeforeTax": "-8910002", "interestExpense": "561970", "operatingIncome": "-5979038", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1582000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5366708", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "301713", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1171716", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "827630", "sellingGeneralAndAdministrative": "7863520", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1501853", "commonStock": "48630", "currentDebt": "None", "investments": "None", "totalAssets": "5698670", "longTermDebt": "None", "shortTermDebt": "43114999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-40156204", "totalLiabilities": "2582050", "otherCurrentAssets": "17878781", "totalCurrentAssets": "2713362", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "466419", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2985308", "currentAccountsPayable": "234449", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57442000", "shortLongTermDebtTotal": "58538999", "totalShareholderEquity": "3116620", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-42129209", "totalCurrentLiabilities": "1452804", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1129246", "cashAndShortTermInvestments": "477309", "commonStockSharesOutstanding": "17617416", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "477309", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33603000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "58992000", "operatingCashflow": "-3629567", "capitalExpenditures": "776328", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3700493", "cashflowFromInvestment": "-6225827", "stockBasedCompensation": "3895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "827630", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 559386, "cost_of_revenue": 1171716, "gross_profit": -612330, "research_and_development": 301713, "selling_general_admin": 7863520, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8872106, "depreciation_amortisation": 827630, "ebitda": -8044476, "interest_expense": 561970, "interest_income": null, "other_non_operating": null, "pretax_income": -8910002, "tax_provision": 1582000, "effective_tax_rate": null, "net_income": -8910002, "net_income_continuing_ops": null, "net_income_to_common": -8910002, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 477309, "short_term_investments": null, "net_receivables": 466419, "inventory": 1501853, "other_current_assets": null, "total_current_assets": 2713362, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2985308, "total_assets": 5698670, "short_term_debt": 43114999, "accounts_payable": 234449, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1452804, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1129246, "total_liabilities": 2582050, "total_debt": 43114999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40156204, "total_equity": 3116620, "shares_outstanding": 17617416, "operating_cash_flow": -3629567, "stock_based_compensation": 3895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 776328, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6225827, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3700493, "free_cash_flow": -2853239, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8872106", "ebitda": "-8044476", "netIncome": "-8910002", "grossProfit": "-612330", "depreciation": "None", "totalRevenue": "559386", "costOfRevenue": "1171716", "interestIncome": "561970", "incomeBeforeTax": "-8910002", "interestExpense": "561970", "operatingIncome": "-5979038", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1582000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5366708", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "301713", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1171716", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "827630", "sellingGeneralAndAdministrative": "7863520", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1501853", "commonStock": "48630", "currentDebt": "None", "investments": "None", "totalAssets": "5698670", "longTermDebt": "None", "shortTermDebt": "43114999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-40156204", "totalLiabilities": "2582050", "otherCurrentAssets": "17878781", "totalCurrentAssets": "2713362", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "466419", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2985308", "currentAccountsPayable": "234449", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57442000", "shortLongTermDebtTotal": "58538999", "totalShareholderEquity": "3116620", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-42129209", "totalCurrentLiabilities": "1452804", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1129246", "cashAndShortTermInvestments": "477309", "commonStockSharesOutstanding": "17617416", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "477309", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33603000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "58992000", "operatingCashflow": "-3629567", "capitalExpenditures": "776328", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3700493", "cashflowFromInvestment": "-6225827", "stockBasedCompensation": "3895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "827630", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 306238000, "cost_of_revenue": 263877000, "gross_profit": 42361000, "ebit": 7290000, "ebitda": 8656000, "pretax_income": 8436000, "tax_provision": 631000, "net_income": 7805000, "net_income_to_common": 7805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57050000, "total_current_assets": 270501000, "total_assets": 375586000, "short_term_debt": 15824000, "long_term_debt": null, "total_debt": 15824000, "total_liabilities": 207221000, "total_equity": 168365000, "shares_outstanding": 20973060, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -45592000, "capital_expenditure": 704000, "free_cash_flow": -44888000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129137, "ticker_id": 7304, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7290000", "ebitda": "8656000", "netIncome": "7805000", "grossProfit": "42361000", "depreciation": "None", "totalRevenue": "306238000", "costOfRevenue": "263877000", "interestIncome": "402000", "incomeBeforeTax": "8436000", "interestExpense": "568000", "operatingIncome": "7290000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "631000", "reportedCurrency": "USD", "netInterestIncome": "-166000", "nonInterestIncome": "None", "operatingExpenses": "35071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1366000", "sellingGeneralAndAdministrative": "36337000", "netIncomeFromContinuingOperations": "7805000" }, "balance": { "goodwill": "None", "inventory": "170329000", "commonStock": "9165000", "currentDebt": "None", "investments": "None", "totalAssets": "375586000", "longTermDebt": "None", "shortTermDebt": "15824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-171103000", "totalLiabilities": "207221000", "otherCurrentAssets": "11843000", "totalCurrentAssets": "270501000", "currentLongTermDebt": "2178000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105085000", "currentAccountsPayable": "86982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55850000", "totalShareholderEquity": "168365000", "capitalLeaseObligations": "53672000", "otherCurrentLiabilities": "32470000", "totalCurrentLiabilities": "158469000", "otherNonCurrentLiabilities": "5259000", "totalNonCurrentLiabilities": "48752000", "cashAndShortTermInvestments": "57050000", "commonStockSharesOutstanding": "20973060", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "57050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7805000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4986000", "operatingCashflow": "-45592000", "capitalExpenditures": "704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4091000", "cashflowFromInvestment": "-704000", "stockBasedCompensation": "66000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 306238000, "cost_of_revenue": 263877000, "gross_profit": 42361000, "research_and_development": null, "selling_general_admin": 36337000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7290000, "depreciation_amortisation": 1366000, "ebitda": 8656000, "interest_expense": 568000, "interest_income": null, "other_non_operating": null, "pretax_income": 8436000, "tax_provision": 631000, "effective_tax_rate": null, "net_income": 7805000, "net_income_continuing_ops": 7805000, "net_income_to_common": 7805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57050000, "short_term_investments": null, "net_receivables": 31279000, "inventory": 170329000, "other_current_assets": null, "total_current_assets": 270501000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 105085000, "total_assets": 375586000, "short_term_debt": 15824000, "accounts_payable": 86982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158469000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48752000, "total_liabilities": 207221000, "total_debt": 15824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -171103000, "total_equity": 168365000, "shares_outstanding": 20973060, "operating_cash_flow": -45592000, "stock_based_compensation": 66000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -704000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4091000, "free_cash_flow": -44888000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7290000", "ebitda": "8656000", "netIncome": "7805000", "grossProfit": "42361000", "depreciation": "None", "totalRevenue": "306238000", "costOfRevenue": "263877000", "interestIncome": "402000", "incomeBeforeTax": "8436000", "interestExpense": "568000", "operatingIncome": "7290000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "631000", "reportedCurrency": "USD", "netInterestIncome": "-166000", "nonInterestIncome": "None", "operatingExpenses": "35071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1366000", "sellingGeneralAndAdministrative": "36337000", "netIncomeFromContinuingOperations": "7805000" }, "balance": { "goodwill": "None", "inventory": "170329000", "commonStock": "9165000", "currentDebt": "None", "investments": "None", "totalAssets": "375586000", "longTermDebt": "None", "shortTermDebt": "15824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-171103000", "totalLiabilities": "207221000", "otherCurrentAssets": "11843000", "totalCurrentAssets": "270501000", "currentLongTermDebt": "2178000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105085000", "currentAccountsPayable": "86982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55850000", "totalShareholderEquity": "168365000", "capitalLeaseObligations": "53672000", "otherCurrentLiabilities": "32470000", "totalCurrentLiabilities": "158469000", "otherNonCurrentLiabilities": "5259000", "totalNonCurrentLiabilities": "48752000", "cashAndShortTermInvestments": "57050000", "commonStockSharesOutstanding": "20973060", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "57050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7805000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4986000", "operatingCashflow": "-45592000", "capitalExpenditures": "704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4091000", "cashflowFromInvestment": "-704000", "stockBasedCompensation": "66000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107798000, "total_current_assets": 360608000, "total_assets": 468907000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 308199000, "total_equity": 160708000, "shares_outstanding": 20972505, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129138, "ticker_id": 7304, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "166262000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "468907000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-178908000", "totalLiabilities": "308199000", "otherCurrentAssets": "4910000", "totalCurrentAssets": "360608000", "currentLongTermDebt": "6276000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108299000", "currentAccountsPayable": "160252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "160708000", "capitalLeaseObligations": "56974000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "256512000", "otherNonCurrentLiabilities": "5698000", "totalNonCurrentLiabilities": "51687000", "cashAndShortTermInvestments": "107798000", "commonStockSharesOutstanding": "20972505", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107798000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107798000, "short_term_investments": null, "net_receivables": 62449000, "inventory": 166262000, "other_current_assets": null, "total_current_assets": 360608000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108299000, "total_assets": 468907000, "short_term_debt": null, "accounts_payable": 160252000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256512000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51687000, "total_liabilities": 308199000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178908000, "total_equity": 160708000, "shares_outstanding": 20972505, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "166262000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "468907000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-178908000", "totalLiabilities": "308199000", "otherCurrentAssets": "4910000", "totalCurrentAssets": "360608000", "currentLongTermDebt": "6276000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108299000", "currentAccountsPayable": "160252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "160708000", "capitalLeaseObligations": "56974000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "256512000", "otherNonCurrentLiabilities": "5698000", "totalNonCurrentLiabilities": "51687000", "cashAndShortTermInvestments": "107798000", "commonStockSharesOutstanding": "20972505", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107798000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 348491000, "cost_of_revenue": 308353000, "gross_profit": 40138000, "ebit": -896000, "ebitda": 1177000, "pretax_income": -1176000, "tax_provision": 522000, "net_income": -1698000, "net_income_to_common": -1698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59063000, "total_current_assets": 259819000, "total_assets": 372737000, "short_term_debt": 28590000, "long_term_debt": null, "total_debt": 28590000, "total_liabilities": 258636000, "total_equity": 114101000, "shares_outstanding": 19499000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24976000, "capital_expenditure": 624000, "free_cash_flow": -24352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129140, "ticker_id": 7304, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-896000", "ebitda": "1177000", "netIncome": "-1698000", "grossProfit": "40138000", "depreciation": "None", "totalRevenue": "348491000", "costOfRevenue": "308353000", "interestIncome": "519000", "incomeBeforeTax": "-1176000", "interestExpense": "280000", "operatingIncome": "-4026000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "522000", "reportedCurrency": "USD", "netInterestIncome": "239000", "nonInterestIncome": "None", "operatingExpenses": "44164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2073000", "sellingGeneralAndAdministrative": "44164000", "netIncomeFromContinuingOperations": "-1698000" }, "balance": { "goodwill": "None", "inventory": "152859000", "commonStock": "8521000", "currentDebt": "None", "investments": "None", "totalAssets": "372737000", "longTermDebt": "None", "shortTermDebt": "28590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-178208000", "totalLiabilities": "258636000", "otherCurrentAssets": "16842000", "totalCurrentAssets": "259819000", "currentLongTermDebt": "15775000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112918000", "currentAccountsPayable": "118031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75454000", "totalShareholderEquity": "114101000", "capitalLeaseObligations": "59679000", "otherCurrentLiabilities": "37192000", "totalCurrentLiabilities": "207432000", "otherNonCurrentLiabilities": "2545000", "totalNonCurrentLiabilities": "51204000", "cashAndShortTermInvestments": "59063000", "commonStockSharesOutstanding": "19499000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2090500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-27584000", "operatingCashflow": "-24976000", "capitalExpenditures": "624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4080000", "cashflowFromInvestment": "737500", "stockBasedCompensation": "5815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2212500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 348491000, "cost_of_revenue": 308353000, "gross_profit": 40138000, "research_and_development": null, "selling_general_admin": 44164000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -896000, "depreciation_amortisation": 2073000, "ebitda": 1177000, "interest_expense": 280000, "interest_income": null, "other_non_operating": null, "pretax_income": -1176000, "tax_provision": 522000, "effective_tax_rate": null, "net_income": -1698000, "net_income_continuing_ops": -1698000, "net_income_to_common": -1698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59063000, "short_term_investments": null, "net_receivables": 31055000, "inventory": 152859000, "other_current_assets": null, "total_current_assets": 259819000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 112918000, "total_assets": 372737000, "short_term_debt": 28590000, "accounts_payable": 118031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207432000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51204000, "total_liabilities": 258636000, "total_debt": 28590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178208000, "total_equity": 114101000, "shares_outstanding": 19499000, "operating_cash_flow": -24976000, "stock_based_compensation": 5815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 737500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4080000, "free_cash_flow": -24352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-896000", "ebitda": "1177000", "netIncome": "-1698000", "grossProfit": "40138000", "depreciation": "None", "totalRevenue": "348491000", "costOfRevenue": "308353000", "interestIncome": "519000", "incomeBeforeTax": "-1176000", "interestExpense": "280000", "operatingIncome": "-4026000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "522000", "reportedCurrency": "USD", "netInterestIncome": "239000", "nonInterestIncome": "None", "operatingExpenses": "44164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2073000", "sellingGeneralAndAdministrative": "44164000", "netIncomeFromContinuingOperations": "-1698000" }, "balance": { "goodwill": "None", "inventory": "152859000", "commonStock": "8521000", "currentDebt": "None", "investments": "None", "totalAssets": "372737000", "longTermDebt": "None", "shortTermDebt": "28590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-178208000", "totalLiabilities": "258636000", "otherCurrentAssets": "16842000", "totalCurrentAssets": "259819000", "currentLongTermDebt": "15775000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112918000", "currentAccountsPayable": "118031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75454000", "totalShareholderEquity": "114101000", "capitalLeaseObligations": "59679000", "otherCurrentLiabilities": "37192000", "totalCurrentLiabilities": "207432000", "otherNonCurrentLiabilities": "2545000", "totalNonCurrentLiabilities": "51204000", "cashAndShortTermInvestments": "59063000", "commonStockSharesOutstanding": "19499000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2090500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-27584000", "operatingCashflow": "-24976000", "capitalExpenditures": "624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4080000", "cashflowFromInvestment": "737500", "stockBasedCompensation": "5815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2212500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 347179000, "cost_of_revenue": 307525000, "gross_profit": 39654000, "ebit": -2245000, "ebitda": 107000, "pretax_income": -2431000, "tax_provision": 52000, "net_income": -2483000, "net_income_to_common": -2483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59063000, "total_current_assets": 259819000, "total_assets": 372737000, "short_term_debt": 28590000, "long_term_debt": null, "total_debt": 28590000, "total_liabilities": 258636000, "total_equity": 114101000, "shares_outstanding": 19499000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24976000, "capital_expenditure": 624000, "free_cash_flow": -24352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129141, "ticker_id": 7304, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2245000", "ebitda": "107000", "netIncome": "-2483000", "grossProfit": "39654000", "depreciation": "None", "totalRevenue": "347179000", "costOfRevenue": "307525000", "interestIncome": "539000", "incomeBeforeTax": "-2431000", "interestExpense": "186000", "operatingIncome": "-3511000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "353000", "nonInterestIncome": "None", "operatingExpenses": "43165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2352000", "sellingGeneralAndAdministrative": "37978000", "netIncomeFromContinuingOperations": "-2483000" }, "balance": { "goodwill": "None", "inventory": "152859000", "commonStock": "8521000", "currentDebt": "None", "investments": "None", "totalAssets": "372737000", "longTermDebt": "None", "shortTermDebt": "28590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-178208000", "totalLiabilities": "258636000", "otherCurrentAssets": "18927000", "totalCurrentAssets": "259819000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112918000", "currentAccountsPayable": "118031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75454000", "totalShareholderEquity": "114101000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60811000", "totalCurrentLiabilities": "207432000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51204000", "cashAndShortTermInvestments": "59063000", "commonStockSharesOutstanding": "19499000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2090500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-27584000", "operatingCashflow": "-24976000", "capitalExpenditures": "624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4080000", "cashflowFromInvestment": "737500", "stockBasedCompensation": "5815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2212500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347179000, "cost_of_revenue": 307525000, "gross_profit": 39654000, "research_and_development": null, "selling_general_admin": 37978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2245000, "depreciation_amortisation": 2352000, "ebitda": 107000, "interest_expense": 186000, "interest_income": null, "other_non_operating": null, "pretax_income": -2431000, "tax_provision": 52000, "effective_tax_rate": null, "net_income": -2483000, "net_income_continuing_ops": -2483000, "net_income_to_common": -2483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59063000, "short_term_investments": null, "net_receivables": 28970000, "inventory": 152859000, "other_current_assets": null, "total_current_assets": 259819000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 112918000, "total_assets": 372737000, "short_term_debt": 28590000, "accounts_payable": 118031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207432000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51204000, "total_liabilities": 258636000, "total_debt": 28590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178208000, "total_equity": 114101000, "shares_outstanding": 19499000, "operating_cash_flow": -24976000, "stock_based_compensation": 5815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 737500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4080000, "free_cash_flow": -24352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2245000", "ebitda": "107000", "netIncome": "-2483000", "grossProfit": "39654000", "depreciation": "None", "totalRevenue": "347179000", "costOfRevenue": "307525000", "interestIncome": "539000", "incomeBeforeTax": "-2431000", "interestExpense": "186000", "operatingIncome": "-3511000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "353000", "nonInterestIncome": "None", "operatingExpenses": "43165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2352000", "sellingGeneralAndAdministrative": "37978000", "netIncomeFromContinuingOperations": "-2483000" }, "balance": { "goodwill": "None", "inventory": "152859000", "commonStock": "8521000", "currentDebt": "None", "investments": "None", "totalAssets": "372737000", "longTermDebt": "None", "shortTermDebt": "28590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-178208000", "totalLiabilities": "258636000", "otherCurrentAssets": "18927000", "totalCurrentAssets": "259819000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112918000", "currentAccountsPayable": "118031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75454000", "totalShareholderEquity": "114101000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60811000", "totalCurrentLiabilities": "207432000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51204000", "cashAndShortTermInvestments": "59063000", "commonStockSharesOutstanding": "19499000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2090500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-27584000", "operatingCashflow": "-24976000", "capitalExpenditures": "624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4080000", "cashflowFromInvestment": "737500", "stockBasedCompensation": "5815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2212500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96255000, "total_current_assets": 283645000, "total_assets": 407321000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 301229000, "total_equity": 106092000, "shares_outstanding": 19478000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129142, "ticker_id": 7304, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "98537000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "407321000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-174027000", "totalLiabilities": "301229000", "otherCurrentAssets": "4329000", "totalCurrentAssets": "283645000", "currentLongTermDebt": "7069000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "64363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "123676000", "currentAccountsPayable": "148279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "106092000", "capitalLeaseObligations": "65926000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "243573000", "otherNonCurrentLiabilities": "2467000", "totalNonCurrentLiabilities": "57656000", "cashAndShortTermInvestments": "96255000", "commonStockSharesOutstanding": "19478000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "96255000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96255000, "short_term_investments": null, "net_receivables": 64363000, "inventory": 98537000, "other_current_assets": null, "total_current_assets": 283645000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 123676000, "total_assets": 407321000, "short_term_debt": null, "accounts_payable": 148279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243573000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 57656000, "total_liabilities": 301229000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -174027000, "total_equity": 106092000, "shares_outstanding": 19478000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "98537000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "407321000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-174027000", "totalLiabilities": "301229000", "otherCurrentAssets": "4329000", "totalCurrentAssets": "283645000", "currentLongTermDebt": "7069000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "64363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "123676000", "currentAccountsPayable": "148279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "106092000", "capitalLeaseObligations": "65926000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "243573000", "otherNonCurrentLiabilities": "2467000", "totalNonCurrentLiabilities": "57656000", "cashAndShortTermInvestments": "96255000", "commonStockSharesOutstanding": "19478000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "96255000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 308729000, "cost_of_revenue": 274543000, "gross_profit": 34186000, "ebit": -10792000, "ebitda": -8310000, "pretax_income": -11341000, "tax_provision": -2154000, "net_income": -9187000, "net_income_to_common": -9187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96255000, "total_current_assets": 283645000, "total_assets": 407321000, "short_term_debt": 19677000, "long_term_debt": null, "total_debt": 19677000, "total_liabilities": 301229000, "total_equity": 106092000, "shares_outstanding": 19478000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31188000, "capital_expenditure": 1203000, "free_cash_flow": 32391000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129144, "ticker_id": 7304, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10792000", "ebitda": "-8310000", "netIncome": "-9187000", "grossProfit": "34186000", "depreciation": "None", "totalRevenue": "308729000", "costOfRevenue": "274543000", "interestIncome": "None", "incomeBeforeTax": "-11341000", "interestExpense": "None", "operatingIncome": "-10792000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2154000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "44978000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "274543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2482000", "sellingGeneralAndAdministrative": "37978000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "98537000", "commonStock": "8512000", "currentDebt": "None", "investments": "None", "totalAssets": "407321000", "longTermDebt": "None", "shortTermDebt": "19677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-174027000", "totalLiabilities": "301229000", "otherCurrentAssets": "24490000", "totalCurrentAssets": "283645000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "123676000", "currentAccountsPayable": "148279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72995000", "totalShareholderEquity": "106092000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75617000", "totalCurrentLiabilities": "243573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "57656000", "cashAndShortTermInvestments": "96255000", "commonStockSharesOutstanding": "19478000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "96255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9187000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "15330000", "operatingCashflow": "31188000", "capitalExpenditures": "1203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7948000", "cashflowFromInvestment": "783000", "stockBasedCompensation": "6117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 308729000, "cost_of_revenue": 274543000, "gross_profit": 34186000, "research_and_development": null, "selling_general_admin": 37978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10792000, "depreciation_amortisation": 2482000, "ebitda": -8310000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -11341000, "tax_provision": -2154000, "effective_tax_rate": null, "net_income": -9187000, "net_income_continuing_ops": null, "net_income_to_common": -9187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96255000, "short_term_investments": null, "net_receivables": 64363000, "inventory": 98537000, "other_current_assets": null, "total_current_assets": 283645000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 123676000, "total_assets": 407321000, "short_term_debt": 19677000, "accounts_payable": 148279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243573000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 57656000, "total_liabilities": 301229000, "total_debt": 19677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -174027000, "total_equity": 106092000, "shares_outstanding": 19478000, "operating_cash_flow": 31188000, "stock_based_compensation": 6117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 783000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7948000, "free_cash_flow": 32391000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10792000", "ebitda": "-8310000", "netIncome": "-9187000", "grossProfit": "34186000", "depreciation": "None", "totalRevenue": "308729000", "costOfRevenue": "274543000", "interestIncome": "None", "incomeBeforeTax": "-11341000", "interestExpense": "None", "operatingIncome": "-10792000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2154000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "44978000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "274543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2482000", "sellingGeneralAndAdministrative": "37978000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "98537000", "commonStock": "8512000", "currentDebt": "None", "investments": "None", "totalAssets": "407321000", "longTermDebt": "None", "shortTermDebt": "19677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-174027000", "totalLiabilities": "301229000", "otherCurrentAssets": "24490000", "totalCurrentAssets": "283645000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "123676000", "currentAccountsPayable": "148279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72995000", "totalShareholderEquity": "106092000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75617000", "totalCurrentLiabilities": "243573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "57656000", "cashAndShortTermInvestments": "96255000", "commonStockSharesOutstanding": "19478000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "96255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9187000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "15330000", "operatingCashflow": "31188000", "capitalExpenditures": "1203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7948000", "cashflowFromInvestment": "783000", "stockBasedCompensation": "6117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 309059500, "cost_of_revenue": 277501500, "gross_profit": 31558000, "ebit": -14983500, "ebitda": -12114000, "pretax_income": -14796000, "tax_provision": -2319000, "net_income": -12477000, "net_income_to_common": -12477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49678000, "total_current_assets": 239150000, "total_assets": 378426000, "short_term_debt": 35298000, "long_term_debt": 939000, "total_debt": 36237000, "total_liabilities": 263799000, "total_equity": 114627000, "shares_outstanding": 19396400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -31598000, "capital_expenditure": 606000, "free_cash_flow": -30992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129145, "ticker_id": 7304, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14983500", "ebitda": "-12114000", "netIncome": "-12477000", "grossProfit": "31558000", "depreciation": "None", "totalRevenue": "309059500", "costOfRevenue": "277501500", "interestIncome": "None", "incomeBeforeTax": "-14796000", "interestExpense": "None", "operatingIncome": "-14983500", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2319000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "46541500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277501500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2869500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "131985999", "commonStock": "8476000", "currentDebt": "None", "investments": "None", "totalAssets": "378426000", "longTermDebt": "939000", "shortTermDebt": "35298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-155653000", "totalLiabilities": "263799000", "otherCurrentAssets": "20910001", "totalCurrentAssets": "239150000", "currentLongTermDebt": "20997000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "36576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "139276000", "currentAccountsPayable": "110771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97003000", "totalShareholderEquity": "114627000", "capitalLeaseObligations": "75067000", "otherCurrentLiabilities": "52092000", "totalCurrentLiabilities": "198161000", "otherNonCurrentLiabilities": "1952000", "totalNonCurrentLiabilities": "65638000", "cashAndShortTermInvestments": "49678000", "commonStockSharesOutstanding": "19396400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12477000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "1112000", "operatingCashflow": "-31598000", "capitalExpenditures": "606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4922000", "cashflowFromInvestment": "439500", "stockBasedCompensation": "7511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309059500, "cost_of_revenue": 277501500, "gross_profit": 31558000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14983500, "depreciation_amortisation": 2869500, "ebitda": -12114000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -14796000, "tax_provision": -2319000, "effective_tax_rate": null, "net_income": -12477000, "net_income_continuing_ops": null, "net_income_to_common": -12477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49678000, "short_term_investments": null, "net_receivables": 36576000, "inventory": 131985999, "other_current_assets": null, "total_current_assets": 239150000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 139276000, "total_assets": 378426000, "short_term_debt": 35298000, "accounts_payable": 110771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198161000, "long_term_debt": 939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65638000, "total_liabilities": 263799000, "total_debt": 36237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -155653000, "total_equity": 114627000, "shares_outstanding": 19396400, "operating_cash_flow": -31598000, "stock_based_compensation": 7511000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 439500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4922000, "free_cash_flow": -30992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14983500", "ebitda": "-12114000", "netIncome": "-12477000", "grossProfit": "31558000", "depreciation": "None", "totalRevenue": "309059500", "costOfRevenue": "277501500", "interestIncome": "None", "incomeBeforeTax": "-14796000", "interestExpense": "None", "operatingIncome": "-14983500", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2319000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "46541500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277501500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2869500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "131985999", "commonStock": "8476000", "currentDebt": "None", "investments": "None", "totalAssets": "378426000", "longTermDebt": "939000", "shortTermDebt": "35298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-155653000", "totalLiabilities": "263799000", "otherCurrentAssets": "20910001", "totalCurrentAssets": "239150000", "currentLongTermDebt": "20997000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "36576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "139276000", "currentAccountsPayable": "110771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97003000", "totalShareholderEquity": "114627000", "capitalLeaseObligations": "75067000", "otherCurrentLiabilities": "52092000", "totalCurrentLiabilities": "198161000", "otherNonCurrentLiabilities": "1952000", "totalNonCurrentLiabilities": "65638000", "cashAndShortTermInvestments": "49678000", "commonStockSharesOutstanding": "19396400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12477000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "1112000", "operatingCashflow": "-31598000", "capitalExpenditures": "606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4922000", "cashflowFromInvestment": "439500", "stockBasedCompensation": "7511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 309059500, "cost_of_revenue": 277501500, "gross_profit": 31558000, "ebit": -14983500, "ebitda": -12114000, "pretax_income": -14796000, "tax_provision": -2319000, "net_income": -12477000, "net_income_to_common": -12477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49678000, "total_current_assets": 239150000, "total_assets": 378426000, "short_term_debt": 35298000, "long_term_debt": null, "total_debt": 35298000, "total_liabilities": 263799000, "total_equity": 114627000, "shares_outstanding": 19396400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -31598500, "capital_expenditure": 606000, "free_cash_flow": -30992500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129146, "ticker_id": 7304, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14983500", "ebitda": "-12114000", "netIncome": "-12477000", "grossProfit": "31558000", "depreciation": "None", "totalRevenue": "309059500", "costOfRevenue": "277501500", "interestIncome": "None", "incomeBeforeTax": "-14796000", "interestExpense": "1632000", "operatingIncome": "-14983500", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2319000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "46541500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277501500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2869500", "sellingGeneralAndAdministrative": "50609000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "131985999", "commonStock": "8476000", "currentDebt": "None", "investments": "None", "totalAssets": "378426000", "longTermDebt": "None", "shortTermDebt": "35298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-155653000", "totalLiabilities": "263799000", "otherCurrentAssets": "20910001", "totalCurrentAssets": "239150000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "139276000", "currentAccountsPayable": "110771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21936000", "totalShareholderEquity": "114627000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "52092000", "totalCurrentLiabilities": "198161000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "65638000", "cashAndShortTermInvestments": "49678000", "commonStockSharesOutstanding": "19396400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12477000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "1111500", "operatingCashflow": "-31598500", "capitalExpenditures": "606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4921500", "cashflowFromInvestment": "439500", "stockBasedCompensation": "7511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2869500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309059500, "cost_of_revenue": 277501500, "gross_profit": 31558000, "research_and_development": null, "selling_general_admin": 50609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14983500, "depreciation_amortisation": 2869500, "ebitda": -12114000, "interest_expense": 1632000, "interest_income": null, "other_non_operating": null, "pretax_income": -14796000, "tax_provision": -2319000, "effective_tax_rate": null, "net_income": -12477000, "net_income_continuing_ops": null, "net_income_to_common": -12477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49678000, "short_term_investments": null, "net_receivables": 36576000, "inventory": 131985999, "other_current_assets": null, "total_current_assets": 239150000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 139276000, "total_assets": 378426000, "short_term_debt": 35298000, "accounts_payable": 110771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198161000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65638000, "total_liabilities": 263799000, "total_debt": 35298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -155653000, "total_equity": 114627000, "shares_outstanding": 19396400, "operating_cash_flow": -31598500, "stock_based_compensation": 7511000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 439500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4921500, "free_cash_flow": -30992500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14983500", "ebitda": "-12114000", "netIncome": "-12477000", "grossProfit": "31558000", "depreciation": "None", "totalRevenue": "309059500", "costOfRevenue": "277501500", "interestIncome": "None", "incomeBeforeTax": "-14796000", "interestExpense": "1632000", "operatingIncome": "-14983500", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2319000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "46541500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277501500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2869500", "sellingGeneralAndAdministrative": "50609000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "131985999", "commonStock": "8476000", "currentDebt": "None", "investments": "None", "totalAssets": "378426000", "longTermDebt": "None", "shortTermDebt": "35298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-155653000", "totalLiabilities": "263799000", "otherCurrentAssets": "20910001", "totalCurrentAssets": "239150000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "139276000", "currentAccountsPayable": "110771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21936000", "totalShareholderEquity": "114627000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "52092000", "totalCurrentLiabilities": "198161000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "65638000", "cashAndShortTermInvestments": "49678000", "commonStockSharesOutstanding": "19396400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12477000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "1111500", "operatingCashflow": "-31598500", "capitalExpenditures": "606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4921500", "cashflowFromInvestment": "439500", "stockBasedCompensation": "7511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2869500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 456144000, "cost_of_revenue": 406714000, "gross_profit": 49430000, "ebit": -17620000, "ebitda": null, "pretax_income": -14724000, "tax_provision": null, "net_income": -14978000, "net_income_to_common": -14978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102512000, "total_current_assets": 344451000, "total_assets": 499047000, "short_term_debt": null, "long_term_debt": 1110000, "total_debt": 1110000, "total_liabilities": 369655000, "total_equity": 129392000, "shares_outstanding": 19020675, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51434000, "capital_expenditure": 1509000, "free_cash_flow": 52943000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129147, "ticker_id": 7304, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-14978000", "grossProfit": "49430000", "depreciation": "None", "totalRevenue": "456144000", "costOfRevenue": "406714000", "interestIncome": "608000", "incomeBeforeTax": "-14724000", "interestExpense": "1632000", "operatingIncome": "-17620000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1024000", "nonInterestIncome": "None", "operatingExpenses": "473764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "53650000", "netIncomeFromContinuingOperations": "-14978000" }, "balance": { "goodwill": "None", "inventory": "136164000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "499047000", "longTermDebt": "1110000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-130699000", "totalLiabilities": "369655000", "otherCurrentAssets": "4780000", "totalCurrentAssets": "344451000", "currentLongTermDebt": "7598000", "longTermInvestments": "2250000", "shortTermInvestments": "None", "currentNetReceivables": "80383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154596000", "currentAccountsPayable": "206588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "129392000", "capitalLeaseObligations": "81856000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "296544000", "otherNonCurrentLiabilities": "1894000", "totalNonCurrentLiabilities": "73111000", "cashAndShortTermInvestments": "102512000", "commonStockSharesOutstanding": "19020675", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6449000", "operatingCashflow": "51434000", "capitalExpenditures": "1509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180000", "cashflowFromInvestment": "None", "stockBasedCompensation": "7779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456144000, "cost_of_revenue": 406714000, "gross_profit": 49430000, "research_and_development": null, "selling_general_admin": 53650000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17620000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 1632000, "interest_income": null, "other_non_operating": null, "pretax_income": -14724000, "tax_provision": null, "effective_tax_rate": null, "net_income": -14978000, "net_income_continuing_ops": -14978000, "net_income_to_common": -14978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102512000, "short_term_investments": null, "net_receivables": 80383000, "inventory": 136164000, "other_current_assets": null, "total_current_assets": 344451000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154596000, "total_assets": 499047000, "short_term_debt": null, "accounts_payable": 206588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296544000, "long_term_debt": 1110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73111000, "total_liabilities": 369655000, "total_debt": 1110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130699000, "total_equity": 129392000, "shares_outstanding": 19020675, "operating_cash_flow": 51434000, "stock_based_compensation": 7779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1509000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180000, "free_cash_flow": 52943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-14978000", "grossProfit": "49430000", "depreciation": "None", "totalRevenue": "456144000", "costOfRevenue": "406714000", "interestIncome": "608000", "incomeBeforeTax": "-14724000", "interestExpense": "1632000", "operatingIncome": "-17620000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1024000", "nonInterestIncome": "None", "operatingExpenses": "473764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "53650000", "netIncomeFromContinuingOperations": "-14978000" }, "balance": { "goodwill": "None", "inventory": "136164000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "499047000", "longTermDebt": "1110000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-130699000", "totalLiabilities": "369655000", "otherCurrentAssets": "4780000", "totalCurrentAssets": "344451000", "currentLongTermDebt": "7598000", "longTermInvestments": "2250000", "shortTermInvestments": "None", "currentNetReceivables": "80383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154596000", "currentAccountsPayable": "206588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "129392000", "capitalLeaseObligations": "81856000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "296544000", "otherNonCurrentLiabilities": "1894000", "totalNonCurrentLiabilities": "73111000", "cashAndShortTermInvestments": "102512000", "commonStockSharesOutstanding": "19020675", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6449000", "operatingCashflow": "51434000", "capitalExpenditures": "1509000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180000", "cashflowFromInvestment": "None", "stockBasedCompensation": "7779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 317570000, "cost_of_revenue": 280715000, "gross_profit": 36855000, "ebit": -15386000, "ebitda": -12062000, "pretax_income": -15832000, "tax_provision": -1151000, "net_income": -14681000, "net_income_to_common": -14681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54006000, "total_current_assets": 262796000, "total_assets": 418518000, "short_term_debt": 20284000, "long_term_debt": 1154000, "total_debt": 21438000, "total_liabilities": 282718000, "total_equity": 135800000, "shares_outstanding": 19006400, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19686000, "capital_expenditure": 2006000, "free_cash_flow": 21692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129149, "ticker_id": 7304, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15386000", "ebitda": "-12062000", "netIncome": "-14681000", "grossProfit": "36855000", "depreciation": "None", "totalRevenue": "317570000", "costOfRevenue": "280715000", "interestIncome": "919000", "incomeBeforeTax": "-15832000", "interestExpense": "446000", "operatingIncome": "-18818000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1151000", "reportedCurrency": "USD", "netInterestIncome": "473000", "nonInterestIncome": "None", "operatingExpenses": "55673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3324000", "sellingGeneralAndAdministrative": "55673000", "netIncomeFromContinuingOperations": "-14681000" }, "balance": { "goodwill": "None", "inventory": "142303000", "commonStock": "8305000", "currentDebt": "None", "investments": "None", "totalAssets": "418518000", "longTermDebt": "1154000", "shortTermDebt": "20284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-115721000", "totalLiabilities": "282718000", "otherCurrentAssets": "13916000", "totalCurrentAssets": "262796000", "currentLongTermDebt": "7416000", "longTermInvestments": "2250000", "shortTermInvestments": "None", "currentNetReceivables": "52571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155722000", "currentAccountsPayable": "143301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "91485000", "totalShareholderEquity": "135800000", "capitalLeaseObligations": "82915000", "otherCurrentLiabilities": "30806000", "totalCurrentLiabilities": "210361000", "otherNonCurrentLiabilities": "417000", "totalNonCurrentLiabilities": "72357000", "cashAndShortTermInvestments": "54006000", "commonStockSharesOutstanding": "19006400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14681000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3960000", "operatingCashflow": "19686000", "capitalExpenditures": "2006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25234000", "cashflowFromInvestment": "8642000", "stockBasedCompensation": "7958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317570000, "cost_of_revenue": 280715000, "gross_profit": 36855000, "research_and_development": null, "selling_general_admin": 55673000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15386000, "depreciation_amortisation": 3324000, "ebitda": -12062000, "interest_expense": 446000, "interest_income": null, "other_non_operating": null, "pretax_income": -15832000, "tax_provision": -1151000, "effective_tax_rate": null, "net_income": -14681000, "net_income_continuing_ops": -14681000, "net_income_to_common": -14681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54006000, "short_term_investments": null, "net_receivables": 52571000, "inventory": 142303000, "other_current_assets": null, "total_current_assets": 262796000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155722000, "total_assets": 418518000, "short_term_debt": 20284000, "accounts_payable": 143301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210361000, "long_term_debt": 1154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 72357000, "total_liabilities": 282718000, "total_debt": 21438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115721000, "total_equity": 135800000, "shares_outstanding": 19006400, "operating_cash_flow": 19686000, "stock_based_compensation": 7958000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8642000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25234000, "free_cash_flow": 21692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15386000", "ebitda": "-12062000", "netIncome": "-14681000", "grossProfit": "36855000", "depreciation": "None", "totalRevenue": "317570000", "costOfRevenue": "280715000", "interestIncome": "919000", "incomeBeforeTax": "-15832000", "interestExpense": "446000", "operatingIncome": "-18818000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1151000", "reportedCurrency": "USD", "netInterestIncome": "473000", "nonInterestIncome": "None", "operatingExpenses": "55673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3324000", "sellingGeneralAndAdministrative": "55673000", "netIncomeFromContinuingOperations": "-14681000" }, "balance": { "goodwill": "None", "inventory": "142303000", "commonStock": "8305000", "currentDebt": "None", "investments": "None", "totalAssets": "418518000", "longTermDebt": "1154000", "shortTermDebt": "20284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-115721000", "totalLiabilities": "282718000", "otherCurrentAssets": "13916000", "totalCurrentAssets": "262796000", "currentLongTermDebt": "7416000", "longTermInvestments": "2250000", "shortTermInvestments": "None", "currentNetReceivables": "52571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155722000", "currentAccountsPayable": "143301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "91485000", "totalShareholderEquity": "135800000", "capitalLeaseObligations": "82915000", "otherCurrentLiabilities": "30806000", "totalCurrentLiabilities": "210361000", "otherNonCurrentLiabilities": "417000", "totalNonCurrentLiabilities": "72357000", "cashAndShortTermInvestments": "54006000", "commonStockSharesOutstanding": "19006400", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14681000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3960000", "operatingCashflow": "19686000", "capitalExpenditures": "2006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25234000", "cashflowFromInvestment": "8642000", "stockBasedCompensation": "7958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 361624500, "cost_of_revenue": 320988500, "gross_profit": 40636000, "ebit": -17302500, "ebitda": -14137000, "pretax_income": -15558000, "tax_provision": -892500, "net_income": -14665500, "net_income_to_common": -14665500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51797000, "total_current_assets": 276269000, "total_assets": 440434000, "short_term_debt": 45226000, "long_term_debt": 1266000, "total_debt": 46492000, "total_liabilities": 296154000, "total_equity": 144280000, "shares_outstanding": 18952500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -37479500, "capital_expenditure": 13375000, "free_cash_flow": -24104500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129150, "ticker_id": 7304, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17302500", "ebitda": "-14137000", "netIncome": "-14665500", "grossProfit": "40636000", "depreciation": "None", "totalRevenue": "361624500", "costOfRevenue": "320988500", "interestIncome": "None", "incomeBeforeTax": "-15558000", "interestExpense": "None", "operatingIncome": "-17302500", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-892500", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320988500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3165500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "137789000", "commonStock": "8282000", "currentDebt": "None", "investments": "None", "totalAssets": "440434000", "longTermDebt": "1266000", "shortTermDebt": "45226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-101040000", "totalLiabilities": "296154000", "otherCurrentAssets": "28614000", "totalCurrentAssets": "276269000", "currentLongTermDebt": "32623000", "longTermInvestments": "5625000", "shortTermInvestments": "None", "currentNetReceivables": "58069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164165000", "currentAccountsPayable": "125071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146448000", "shortLongTermDebtTotal": "120050000", "totalShareholderEquity": "144280000", "capitalLeaseObligations": "86161000", "otherCurrentLiabilities": "34529000", "totalCurrentLiabilities": "220480000", "otherNonCurrentLiabilities": "111000", "totalNonCurrentLiabilities": "75674000", "cashAndShortTermInvestments": "51797000", "commonStockSharesOutstanding": "18952500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "51797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14665500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7146000", "operatingCashflow": "-37479500", "capitalExpenditures": "13375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13487000", "cashflowFromInvestment": "-11639000", "stockBasedCompensation": "8961500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3165500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 361624500, "cost_of_revenue": 320988500, "gross_profit": 40636000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17302500, "depreciation_amortisation": 3165500, "ebitda": -14137000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -15558000, "tax_provision": -892500, "effective_tax_rate": null, "net_income": -14665500, "net_income_continuing_ops": null, "net_income_to_common": -14665500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51797000, "short_term_investments": null, "net_receivables": 58069000, "inventory": 137789000, "other_current_assets": null, "total_current_assets": 276269000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 164165000, "total_assets": 440434000, "short_term_debt": 45226000, "accounts_payable": 125071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220480000, "long_term_debt": 1266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75674000, "total_liabilities": 296154000, "total_debt": 46492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -101040000, "total_equity": 144280000, "shares_outstanding": 18952500, "operating_cash_flow": -37479500, "stock_based_compensation": 8961500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11639000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13487000, "free_cash_flow": -24104500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17302500", "ebitda": "-14137000", "netIncome": "-14665500", "grossProfit": "40636000", "depreciation": "None", "totalRevenue": "361624500", "costOfRevenue": "320988500", "interestIncome": "None", "incomeBeforeTax": "-15558000", "interestExpense": "None", "operatingIncome": "-17302500", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-892500", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320988500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3165500", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "137789000", "commonStock": "8282000", "currentDebt": "None", "investments": "None", "totalAssets": "440434000", "longTermDebt": "1266000", "shortTermDebt": "45226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-101040000", "totalLiabilities": "296154000", "otherCurrentAssets": "28614000", "totalCurrentAssets": "276269000", "currentLongTermDebt": "32623000", "longTermInvestments": "5625000", "shortTermInvestments": "None", "currentNetReceivables": "58069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164165000", "currentAccountsPayable": "125071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146448000", "shortLongTermDebtTotal": "120050000", "totalShareholderEquity": "144280000", "capitalLeaseObligations": "86161000", "otherCurrentLiabilities": "34529000", "totalCurrentLiabilities": "220480000", "otherNonCurrentLiabilities": "111000", "totalNonCurrentLiabilities": "75674000", "cashAndShortTermInvestments": "51797000", "commonStockSharesOutstanding": "18952500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "51797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14665500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7146000", "operatingCashflow": "-37479500", "capitalExpenditures": "13375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13487000", "cashflowFromInvestment": "-11639000", "stockBasedCompensation": "8961500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3165500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "income_statement": { "revenue": 361624500, "cost_of_revenue": 320988500, "gross_profit": 40636000, "ebit": -17302500, "ebitda": -14137000, "pretax_income": -15558000, "tax_provision": -892500, "net_income": -14665500, "net_income_to_common": -14665500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122559000, "total_current_assets": 390822000, "total_assets": 542095000, "short_term_debt": 20590000, "long_term_debt": null, "total_debt": 20590000, "total_liabilities": 386873000, "total_equity": 155222000, "shares_outstanding": 18655000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -37479500, "capital_expenditure": 13375000, "free_cash_flow": -24104500, "dividends_paid": 1051788, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129151, "ticker_id": 7304, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:11.739121+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17302500", "ebitda": "-14137000", "netIncome": "-14665500", "grossProfit": "40636000", "depreciation": "None", "totalRevenue": "361624500", "costOfRevenue": "320988500", "interestIncome": "None", "incomeBeforeTax": "-15558000", "interestExpense": "112000", "operatingIncome": "-17302500", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-892500", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320988500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3165500", "sellingGeneralAndAdministrative": "64739000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "156016000", "commonStock": "8230000", "currentDebt": "None", "investments": "None", "totalAssets": "542095000", "longTermDebt": "None", "shortTermDebt": "20590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-71709000", "totalLiabilities": "386873000", "otherCurrentAssets": "5611000", "totalCurrentAssets": "390822000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151273000", "currentAccountsPayable": "207147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146448000", "shortLongTermDebtTotal": "96832000", "totalShareholderEquity": "155222000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51003000", "totalCurrentLiabilities": "309768000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "77105000", "cashAndShortTermInvestments": "122559000", "commonStockSharesOutstanding": "18655000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "122559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14665500", "profitLoss": "None", "dividendPayout": "1051788", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "7146000", "operatingCashflow": "-37479500", "capitalExpenditures": "13375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13487000", "cashflowFromInvestment": "-11639000", "stockBasedCompensation": "8961500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1051788", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3165500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 361624500, "cost_of_revenue": 320988500, "gross_profit": 40636000, "research_and_development": null, "selling_general_admin": 64739000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17302500, "depreciation_amortisation": 3165500, "ebitda": -14137000, "interest_expense": 112000, "interest_income": null, "other_non_operating": null, "pretax_income": -15558000, "tax_provision": -892500, "effective_tax_rate": null, "net_income": -14665500, "net_income_continuing_ops": null, "net_income_to_common": -14665500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122559000, "short_term_investments": null, "net_receivables": 88690000, "inventory": 156016000, "other_current_assets": null, "total_current_assets": 390822000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151273000, "total_assets": 542095000, "short_term_debt": 20590000, "accounts_payable": 207147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309768000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77105000, "total_liabilities": 386873000, "total_debt": 20590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71709000, "total_equity": 155222000, "shares_outstanding": 18655000, "operating_cash_flow": -37479500, "stock_based_compensation": 8961500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11639000, "dividends_paid": 1051788, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13487000, "free_cash_flow": -24104500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17302500", "ebitda": "-14137000", "netIncome": "-14665500", "grossProfit": "40636000", "depreciation": "None", "totalRevenue": "361624500", "costOfRevenue": "320988500", "interestIncome": "None", "incomeBeforeTax": "-15558000", "interestExpense": "112000", "operatingIncome": "-17302500", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-892500", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "56373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320988500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3165500", "sellingGeneralAndAdministrative": "64739000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "156016000", "commonStock": "8230000", "currentDebt": "None", "investments": "None", "totalAssets": "542095000", "longTermDebt": "None", "shortTermDebt": "20590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-71709000", "totalLiabilities": "386873000", "otherCurrentAssets": "5611000", "totalCurrentAssets": "390822000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151273000", "currentAccountsPayable": "207147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146448000", "shortLongTermDebtTotal": "96832000", "totalShareholderEquity": "155222000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51003000", "totalCurrentLiabilities": "309768000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "77105000", "cashAndShortTermInvestments": "122559000", "commonStockSharesOutstanding": "18655000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "122559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14665500", "profitLoss": "None", "dividendPayout": "1051788", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "7146000", "operatingCashflow": "-37479500", "capitalExpenditures": "13375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13487000", "cashflowFromInvestment": "-11639000", "stockBasedCompensation": "8961500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1051788", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-205500", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3165500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }